US · ONDS
Ondas Holdings Inc.
- Sector
- Technology · Communication Equipment
- Headquarters
- Boston, MA 02452
- Website
- ondas.com
Price · as of 2024-12-31
$10.32
Market cap 4.53B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $28.09 | +172.19% |
| Intrinsic Value(DCF) | $4,606.06 | +44,532.36% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $23.76 | +130.26% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $0.00 | $0.09 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $0.00 | $0.09 | |||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $10.99 | $101.93 | $987,362.91 | $0.00 | $0.00 |
| 2021 | $5.31 | $27.67 | $6,233.07 | $0.00 | $0.00 |
| 2022 | $1.53 | $16.54 | $0.61 | $0.00 | $30.35 |
| 2023 | $1.17 | $86.53 | $1,316.45 | $0.00 | $0.00 |
| 2024 | $0.81 | $28.09 | $0.08 | $0.00 | $23.76 |
AI valuation
Our deep-learning model estimates Ondas Holdings Inc.'s (ONDS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $28.09
- Current price
- $10.32
- AI upside
- +172.19%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4,606.06
+44,532.36% upside
Graham-Dodd
—
— upside
Graham Formula
$23.76
+130.26% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ONDS | Ondas Holdings Inc. | $10.32 | 4.53B | +172% | +44,532% | — | +130% | -1.49 | 3.41 | 7.86 | -3.03 | — | -1.48 | 4.80% | -481.17% | -528.42% | -152.89% | -68.96% | -37.67% | 3.64 | -9.56 | 0.94 | 0.70 | -1.06 | -3068.00% | -5416.00% | 263.00% | -62.24% | -0.66 | -70.14% | 0.00% | 0.00% | 0.00% | -2.51 | -2.47 | 12.08 | -3.57 |
| AAOI | Applied Optoelectronics, … | $84.23 | 5.75B | -24% | +50% | -89% | — | -161.39 | 8.41 | 13.54 | -227.49 | — | 8.45 | 30.04% | -11.98% | -8.39% | -7.94% | -8.61% | -4.46% | 0.23 | -15.61 | 2.63 | 1.79 | 1.81 | -8578.00% | 8275.00% | 5445.00% | -2.83% | -0.68 | -33.62% | 0.00% | 0.00% | 2.79% | -112.10 | -35.09 | 13.43 | 8.60 |
| AI | C3.ai, Inc. | $7.95 | 1.09B | +319% | +49% | — | — | -11.76 | 4.05 | 8.72 | -8.52 | — | 4.05 | 60.62% | -83.39% | -74.21% | -33.73% | -286.31% | -27.97% | 0.01 | — | 6.86 | 6.67 | 0.51 | -427.00% | 2527.00% | -5082.00% | -1.31% | -0.31 | -39.22% | 0.00% | 0.00% | 0.00% | -8.19 | -59.75 | 6.83 | 9.21 |
| BBAI | BigBear.ai Holdings, Inc. | $3.96 | 1.47B | +515% | -66% | — | — | -2.64 | -210.08 | 4.93 | -3.39 | -1.21 | -3.23 | 28.58% | -84.32% | -186.78% | 831.95% | -137.96% | -108.72% | -39.42 | -5.20 | 0.46 | 0.44 | -0.37 | 21750.00% | 198.00% | 12240.00% | -6.31% | -0.19 | -50.95% | 0.00% | 0.00% | 9.20% | -6.57 | -17.80 | 5.54 | -2.18 |
| CLVT | Clarivate Plc | $2.30 | 1.52B | +979% | -41% | +47% | — | — | 0.32 | 0.63 | 6.88 | — | -0.33 | 66.05% | 2.91% | -8.19% | 0.00% | 0.78% | 0.00% | 0.92 | 0.27 | 0.84 | 0.73 | 5.01 | -6875.00% | -397.00% | 218.00% | 23.49% | 0.40 | 3.96% | 0.00% | — | 23.90% | 79.80 | 15.62 | 2.32 | -0.59 |
| CSGS | CSG Systems International… | $79.90 | 2.28B | +31% | -49% | — | -74% | 17.61 | 7.79 | 1.81 | 13.68 | — | -13.73 | 47.55% | 24.54% | 4.57% | 44.33% | 26.69% | 8.24% | 2.07 | 10.37 | 1.44 | 0.85 | 2.13 | -3465.00% | 218.00% | 2480.00% | 6.40% | 0.24 | 20.41% | 1.69% | 29.80% | 5.74% | 8.72 | 18.50 | 2.14 | 3.65 |
| DQ | Daqo New Energy Corp. | $24.12 | 1.62B | +61% | +11% | +118% | +169% | -9.44 | 0.37 | 2.42 | 15.20 | — | 0.38 | -20.72% | -40.61% | -25.63% | -3.89% | -11.74% | -2.65% | 0.00 | — | 5.41 | 4.42 | 32.56 | -5096.00% | -3534.00% | -8448.00% | -7.67% | 0.11 | -5.36% | 0.00% | 0.00% | 0.00% | 1.69 | 3.71 | -0.69 | 2.20 |
| EXTR | Extreme Networks, Inc. | $13.98 | 1.88B | +154% | -38% | — | — | -384.57 | 43.78 | 2.52 | 72.64 | — | -8.43 | 62.20% | 1.49% | -0.65% | -16.44% | 7.70% | -0.68% | 3.41 | 1.06 | 0.91 | 0.61 | -0.21 | -9145.00% | 205.00% | 24074.00% | 4.43% | 0.26 | 144.67% | 0.00% | 0.00% | 4.87% | 168.94 | 22.49 | 2.51 | 1.41 |
| KN | Knowles Corporation | $27.17 | 2.31B | +39% | -59% | -73% | -72% | 53.58 | 3.05 | 3.99 | 22.48 | — | 6.50 | 41.22% | 13.10% | 7.45% | 5.77% | 7.22% | 4.08% | 0.19 | 8.35 | 2.75 | 1.48 | 0.88 | -11873.00% | 717.00% | -2970.00% | 3.46% | 1.08 | 9.57% | 0.26% | 14.00% | 3.01% | 31.71 | 30.09 | 4.15 | 5.42 |
| VSH | Vishay Intertechnology, I… | $18.72 | 2.54B | +7% | -59% | -56% | — | -289.53 | 1.24 | 0.85 | 11.26 | — | 1.42 | 19.38% | 1.85% | -0.29% | -0.44% | 0.88% | -0.22% | 0.56 | 1.47 | 2.62 | 1.25 | 2.26 | -7126.00% | 448.00% | -3921.00% | -3.42% | 0.26 | -3.43% | 1.90% | -550.20% | 2.38% | 57.21 | -36.56 | 1.06 | 2.12 |
| WBTN | WEBTOON Entertainment Inc… | $11.25 | 1.5B | +146% | -50% | -94% | — | -7.88 | 0.82 | 0.89 | -5.51 | -23.90 | 1.92 | 25.14% | -7.47% | -10.67% | -11.24% | -10.48% | -8.24% | 0.01 | -2237.76 | 2.67 | 2.45 | 4.91 | 3297.00% | 512.00% | -16280.00% | 0.39% | 0.06 | 0.49% | 0.00% | 0.00% | 29.62% | -6.19 | 131.68 | 0.46 | 2.39 |
About Ondas Holdings Inc.
Ondas Holdings Inc., through its subsidiaries, provides private wireless, drone, and automated data solutions. The company operates in two segments, Ondas Networks and American Robotics. The company designs, develops, manufactures, sells, and supports FullMAX, a software defined radio (SDR) platform for wide-area broadband networks. Its FullMAX SDR platform enables secure and reliable industrial-grade connectivity for truly mission-critical applications. The company also offers Scout Drone, an AI-powered drone with imaging payloads; the ScoutBase, a ruggedized base station for housing, charging, data processing, and cloud transfer; and ScoutView, an American robotics analytics and user interface software package. It serves users in rail, energy, mining, agriculture, and critical infrastructure markets in the United States and internationally. The company is headquartered in Waltham, Massachusetts.
- CEO
- Eric Ashley Brock
- Employees
- 113
- Beta
- 2.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4,606.06 ÷ $10.32) − 1 = +44,532.36% (DCF, example).